Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 |
1 | $8,200,000 | $8,400,000 | $8,600,000 | $8,800,000 | $9,000,000 | $9,200,000 |
2 | $8,405,000 | $8,820,000 | $9,245,000 | $9,680,000 | $10,125,000 | $10,580,000 |
3 | $8,615,125 | $9,261,000 | $9,938,375 | $10,648,000 | $11,390,625 | $12,167,000 |
4 | $8,830,503 | $9,724,050 | $10,683,753 | $11,712,800 | $12,814,453 | $13,992,050 |
5 | $9,051,266 | $10,210,253 | $11,485,035 | $12,884,080 | $14,416,260 | $16,090,858 |
6 | $9,277,547 | $10,720,765 | $12,346,412 | $14,172,488 | $16,218,292 | $18,504,486 |
7 | $9,509,486 | $11,256,803 | $13,272,393 | $15,589,737 | $18,245,579 | $21,280,159 |
8 | $9,747,223 | $11,819,644 | $14,267,823 | $17,148,710 | $20,526,276 | $24,472,183 |
9 | $9,990,904 | $12,410,626 | $15,337,909 | $18,863,582 | $23,092,061 | $28,143,010 |
10 | $10,240,676 | $13,031,157 | $16,488,252 | $20,749,940 | $25,978,568 | $32,364,462 |